Create a bond amortization table, which automatically adjusts to the value of input variables. The headings of the table should have (1) year, (2) interest payment, (3) interest expense, (4) amortization of (premium)/discount, and (5) ending balance columns. Pay attention to discount or premium of bonds. You must construct the worksheet with the appropriate numeric format and professional layout. Round number values to the nearest whole dollar. The fixed variables for the assignment are as follows:

Term of bonds = 10 years

Interest Payments = semi-annual

Amortization of Premium or Discount = effective interest method

Bond issued = July 1, 2018

First interest payment due = December 31, 2018

I will test the accuracy of your worksheet with random input variables face value, stated rate of interest, market interest rate. Place your name in cell A1 of the worksheet. Review assignment rubric for specific grade evaluation.

**Please show in an excel worksheet with formulas**